Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PW HOLDING HORSENS A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.3% 1.1% 1.9% 1.9% 1.6% 8.5% 8.4%   Credit score (0-100)   83 81 84 68 69 74 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   314.0 235.2 723.2 3.3 3.5 41.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   268 326 337 452 440 405 0.0 0.0   EBITDA   268 320 337 452 440 405 0.0 0.0   EBIT   276 320 337 451 371 -311 0.0 0.0   Pre-tax profit (PTP)   784.0 946.0 2,125.6 -429.8 190.7 451.8 0.0 0.0   Net earnings   693.0 808.0 1,947.7 -496.4 -8.2 204.1 0.0 0.0   Pre-tax profit without non-rec. items   784 946 2,126 -430 191 452 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   4,112 4,112 8,329 8,329 8,260 7,544 0.0 0.0   Shareholders equity total   15,486 15,794 17,631 17,021 16,899 16,630 16,008 16,008   Interest-bearing liabilities   536 405 473 34.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,808 17,018 19,105 19,075 18,999 17,773 16,008 16,008   Net Debt   -2,270 -3,471 -2,670 -3,683 -3,643 -3,723 -16,008 -16,008     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   268 326 337 452 440 405 0.0 0.0   Gross profit growth   155.2% 21.5% 3.4% 34.4% -2.8% -7.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,808 17,018 19,105 19,075 18,999 17,773 16,008 16,008   Balance sheet change%   3.7% 1.3% 12.3% -0.2% -0.4% -6.5% -9.9% 0.0%   Added value   276.0 319.7 336.5 451.2 371.0 -311.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 4,217 0 -69 -716 -7,544 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   103.0% 98.2% 100.0% 99.7% 84.4% -76.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.4% 6.4% 12.3% 2.7% 1.0% 2.5% 0.0% 0.0%   ROI %   5.4% 6.5% 12.4% 2.8% 1.1% 2.6% 0.0% 0.0%   ROE %   4.6% 5.2% 11.7% -2.9% -0.0% 1.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   92.1% 92.8% 92.3% 89.2% 88.9% 93.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -847.0% -1,085.7% -793.5% -814.2% -828.8% -919.1% 0.0% 0.0%   Gearing %   3.5% 2.6% 2.7% 0.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.1% 30.1% 22.5% 373.8% 16.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   48.2 48.8 16.6 7.9 7.7 21.5 0.0 0.0   Current Ratio   48.2 48.8 16.6 7.9 7.7 21.5 0.0 0.0   Cash and cash equivalent   2,806.0 3,876.7 3,143.8 3,717.1 3,643.2 3,722.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   9,582.0 10,423.5 6,092.3 5,943.0 5,089.1 4,835.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0